1.8100
-0.3500
(-16.20%)
At close: 4:57:50 PM GMT+8
Breakdown
TTM
1/31/2025
1/31/2024
1/31/2023
1/31/2022
Total Revenue
7,605,000
7,605,000
11,646,000
6,324,000
3,607,000
Cost of Revenue
4,881,000
4,881,000
8,659,000
4,497,000
2,299,000
Gross Profit
2,724,000
2,724,000
2,987,000
1,827,000
1,308,000
Operating Expense
496,000
496,000
351,000
336,000
247,000
Operating Income
2,228,000
2,228,000
2,636,000
1,491,000
1,061,000
Net Non Operating Interest Income Expense
-1,736,000
-1,736,000
-963,000
-545,000
-297,000
Pretax Income
1,120,000
1,120,000
1,695,000
855,000
716,000
Tax Provision
167,000
167,000
553,000
267,000
192,000
Net Income Common Stockholders
610,000
610,000
828,000
589,000
401,000
Diluted NI Available to Com Stockholders
610,000
610,000
828,000
589,000
401,000
Basic EPS
0.21
--
0.28
0.17
0.11
Diluted EPS
0.20
--
0.28
0.17
0.11
Basic Average Shares
2,964,847
--
2,905,969
2,707,253
1,065,202
Diluted Average Shares
3,000,855
--
2,942,889
2,709,778
2,408,669
Total Operating Income as Reported
2,835,000
2,835,000
2,649,000
-4,000
-7,000
Rent Expense Supplemental
--
--
3,000
1,000
1,000
Total Expenses
5,377,000
5,377,000
9,010,000
4,833,000
2,546,000
Net Income from Continuing & Discontinued Operation
752,000
752,000
964,000
589,000
401,000
Normalized Income
752,000
752,000
964,000
651,582.4561
474,184.3575
Interest Income
--
--
64,000
42,000
25,000
Interest Expense
1,736,000
1,736,000
963,000
582,000
311,000
Net Interest Income
-1,736,000
-1,736,000
-963,000
-545,000
-297,000
EBIT
2,856,000
2,856,000
2,658,000
1,437,000
1,027,000
EBITDA
3,255,000
3,255,000
3,001,000
1,770,000
1,332,000
Reconciled Cost of Revenue
4,881,000
4,881,000
8,659,000
4,497,000
2,299,000
Reconciled Depreciation
399,000
399,000
343,000
333,000
305,000
Net Income from Continuing Operation Net Minority Interest
752,000
752,000
964,000
589,000
401,000
Total Unusual Items Excluding Goodwill
--
--
133,000
-91,000
-100,000
Total Unusual Items
--
--
133,000
-91,000
-100,000
Normalized EBITDA
3,255,000
3,255,000
3,001,000
1,861,000
1,432,000
Tax Rate for Calcs
0.0001
0.0001
0.0003
0.0003
0.0003
Tax Effect of Unusual Items
--
--
--
-28,417.5439
-26,815.6425
1/31/2022 - 1/3/2000
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade